Blackline Safety Corp
TSX:BLN

Watchlist Manager
Blackline Safety Corp Logo
Blackline Safety Corp
TSX:BLN
Watchlist
Price: 5.9 CAD -4.38% Market Closed
Market Cap: CA$513.1m

Relative Value

The Relative Value of one BLN stock under the Base Case scenario is 4.14 CAD. Compared to the current market price of 5.9 CAD, Blackline Safety Corp is Overvalued by 30%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BLN Relative Value
Base Case
4.14 CAD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BLN Competitors Multiples
Blackline Safety Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Blackline Safety Corp
TSX:BLN
513.1m CAD 3.4 -59.2 292.6 -75.2
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.3 26 9.6 14.6
UK
Verisure PLC
STO:VSURE
12.3B EUR 2.7 -51.7 12.5 44.6
SE
Securitas AB
STO:SECU B
91.3B SEK 0.6 17.8 7.9 11.1
US
Brinks Co
NYSE:BCO
5.3B USD 1.1 32.4 10.2 15.9
JP
Sohgo Security Services Co Ltd
TSE:2331
572.2B JPY 1 17.2 6 9.1
SE
Loomis AB
STO:LOOMIS
28.1B SEK 0.9 15.8 4.6 8.7
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.3 8.7 12.8
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 18 8.6 13.8
KR
S1 Corp
KRX:012750
2.9T KRW 1 16.2 5.2 9.2
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.2 4.3 4.3
P/E Multiple
Earnings Growth PEG
CA
Blackline Safety Corp
TSX:BLN
Average P/E: 18
Negative Multiple: -59.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
26
10%
2.6
UK
Verisure PLC
STO:VSURE
Negative Multiple: -51.7 N/A N/A
SE
Securitas AB
STO:SECU B
17.8
19%
0.9
US
Brinks Co
NYSE:BCO
32.4
41%
0.8
JP
Sohgo Security Services Co Ltd
TSE:2331
17.2
14%
1.2
SE
Loomis AB
STO:LOOMIS
15.8
20%
0.8
US
Geo Group Inc
NYSE:GEO
9.3
92%
0.1
US
CoreCivic Inc
NYSE:CXW
18
N/A N/A
KR
S1 Corp
KRX:012750
16.2
7%
2.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.2
27%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Blackline Safety Corp
TSX:BLN
Average EV/EBITDA: 33.7
292.6
200%
1.5
JP
Secom Co Ltd
TSE:9735
9.6
4%
2.4
UK
Verisure PLC
STO:VSURE
12.5
N/A N/A
SE
Securitas AB
STO:SECU B
7.9
N/A N/A
US
Brinks Co
NYSE:BCO
10.2
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.7
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.6
N/A N/A
KR
S1 Corp
KRX:012750
5.2
0%
N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
5%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Blackline Safety Corp
TSX:BLN
Average EV/EBIT: 14.4
Negative Multiple: -75.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
44.6
N/A N/A
SE
Securitas AB
STO:SECU B
11.1
N/A N/A
US
Brinks Co
NYSE:BCO
15.9
24%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
9.1
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
7%
1.2
US
Geo Group Inc
NYSE:GEO
12.8
5%
2.6
US
CoreCivic Inc
NYSE:CXW
13.8
N/A N/A
KR
S1 Corp
KRX:012750
9.2
7%
1.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
7%
0.6